[GTRONIC] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Jul-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 4.57%

YoY- 3.68%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	71,527	62,922	57,409	89,030	90,619	85,760	69,423	0.49%
YoY %	13.68%	9.60%	-35.52%	-1.75%	5.67%	23.53%	-	-
Horiz. %	103.03%	90.64%	82.69%	128.24%	130.53%	123.53%	100.00%	-
PBT	10,865	8,467	8,577	20,772	20,776	16,521	12,097	-1.77%
YoY %	28.32%	-1.28%	-58.71%	-0.02%	25.76%	36.57%	-	-
Horiz. %	89.82%	69.99%	70.90%	171.71%	171.75%	136.57%	100.00%	-
Tax	-1,524	-1,405	-2,055	-2,839	-3,480	-2,383	-2,383	-7.17%
YoY %	-8.47%	31.63%	27.62%	18.42%	-46.03%	0.00%	-	-
Horiz. %	63.95%	58.96%	86.24%	119.14%	146.03%	100.00%	100.00%	-
NP	9,341	7,062	6,522	17,933	17,296	14,138	9,714	-0.65%
YoY %	32.27%	8.28%	-63.63%	3.68%	22.34%	45.54%	-	-
Horiz. %	96.16%	72.70%	67.14%	184.61%	178.05%	145.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,341	7,062	6,522	17,933	17,296	14,138	9,714	-0.65%
YoY %	32.27%	8.28%	-63.63%	3.68%	22.34%	45.54%	-	-
Horiz. %	96.16%	72.70%	67.14%	184.61%	178.05%	145.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.03%	16.59%	23.96%	13.67%	16.75%	14.42%	19.70%	-
YoY %	-15.43%	-30.76%	75.27%	-18.39%	16.16%	-26.80%	-	-
Horiz. %	71.22%	84.21%	121.62%	69.39%	85.03%	73.20%	100.00%	-
Total Cost	62,186	55,860	50,887	71,097	73,323	71,622	59,709	0.67%
YoY %	11.32%	9.77%	-28.43%	-3.04%	2.37%	19.95%	-	-
Horiz. %	104.15%	93.55%	85.23%	119.07%	122.80%	119.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,334	268,355	285,161	300,757	291,537	274,524	257,608	2.18%
YoY %	9.31%	-5.89%	-5.19%	3.16%	6.20%	6.57%	-	-
Horiz. %	113.87%	104.17%	110.70%	116.75%	113.17%	106.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	20,000	14,124	-	-	-	-	-	-
YoY %	41.60%	0.00%	-	-	-	-	-	-
Horiz. %	141.60%	100.00%	-	-	-	-	-	-
Div Payout %	214.11%	200.00%	-	-	-	-	-	-
YoY %	7.06%	0.00%	-	-	-	-	-	-
Horiz. %	107.06%	100.00%	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	293,334	268,355	285,161	300,757	291,537	274,524	257,608	2.18%
YoY %	9.31%	-5.89%	-5.19%	3.16%	6.20%	6.57%	-	-
Horiz. %	113.87%	104.17%	110.70%	116.75%	113.17%	106.57%	100.00%	-
NOSH	667,007	282,480	282,337	281,081	280,324	274,524	268,342	16.37%
YoY %	136.13%	0.05%	0.45%	0.27%	2.11%	2.30%	-	-
Horiz. %	248.57%	105.27%	105.22%	104.75%	104.47%	102.30%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	13.06%	11.22%	11.36%	20.14%	19.09%	16.49%	13.99%	-
YoY %	16.40%	-1.23%	-43.59%	5.50%	15.77%	17.87%	-	-
Horiz. %	93.35%	80.20%	81.20%	143.96%	136.45%	117.87%	100.00%	-
ROE	3.18%	2.63%	2.29%	5.96%	5.93%	5.15%	3.77%	-
YoY %	20.91%	14.85%	-61.58%	0.51%	15.15%	36.60%	-	-
Horiz. %	84.35%	69.76%	60.74%	158.09%	157.29%	136.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	10.73	22.27	20.33	31.67	32.33	31.24	25.87	-13.63%
YoY %	-51.82%	9.54%	-35.81%	-2.04%	3.49%	20.76%	-	-
Horiz. %	41.48%	86.08%	78.59%	122.42%	124.97%	120.76%	100.00%	-
EPS	1.40	2.50	2.31	6.38	6.17	5.15	3.62	-14.63%
YoY %	-44.00%	8.23%	-63.79%	3.40%	19.81%	42.27%	-	-
Horiz. %	38.67%	69.06%	63.81%	176.24%	170.44%	142.27%	100.00%	-
DPS	3.00	5.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-40.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	60.00%	100.00%	-	-	-	-	-	-
NAPS	0.44	0.95	1.01	1.07	1.04	1.00	0.96	-12.18%
YoY %	-53.68%	-5.94%	-5.61%	2.88%	4.00%	4.17%	-	-
Horiz. %	45.83%	98.96%	105.21%	111.46%	108.33%	104.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 281,081
RPS	10.60	9.32	8.51	13.19	13.43	12.71	10.29	0.49%
YoY %	13.73%	9.52%	-35.48%	-1.79%	5.66%	23.52%	-	-
Horiz. %	103.01%	90.57%	82.70%	128.18%	130.52%	123.52%	100.00%	-
EPS	1.38	1.05	0.97	2.66	2.56	2.10	1.44	-0.70%
YoY %	31.43%	8.25%	-63.53%	3.91%	21.90%	45.83%	-	-
Horiz. %	95.83%	72.92%	67.36%	184.72%	177.78%	145.83%	100.00%	-
DPS	2.96	2.09	0.00	0.00	0.00	0.00	0.00	-
YoY %	41.63%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	141.63%	100.00%	-	-	-	-	-	-
NAPS	0.4347	0.3977	0.4226	0.4457	0.432	0.4068	0.3818	2.18%
YoY %	9.30%	-5.89%	-5.18%	3.17%	6.19%	6.55%	-	-
Horiz. %	113.86%	104.16%	110.69%	116.74%	113.15%	106.55%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	2.21	6.09	3.33	5.95	4.23	2.17	1.19	-
P/RPS	20.60	27.34	16.38	18.79	13.09	6.95	4.60	28.37%
YoY %	-24.65%	66.91%	-12.83%	43.54%	88.35%	51.09%	-	-
Horiz. %	447.83%	594.35%	356.09%	408.48%	284.57%	151.09%	100.00%	-
P/EPS	157.73	243.60	144.16	93.26	68.56	42.14	32.87	29.85%
YoY %	-35.25%	68.98%	54.58%	36.03%	62.70%	28.20%	-	-
Horiz. %	479.86%	741.10%	438.58%	283.72%	208.58%	128.20%	100.00%	-
EY	0.63	0.41	0.69	1.07	1.46	2.37	3.04	-23.06%
YoY %	53.66%	-40.58%	-35.51%	-26.71%	-38.40%	-22.04%	-	-
Horiz. %	20.72%	13.49%	22.70%	35.20%	48.03%	77.96%	100.00%	-
DY	1.36	0.82	0.00	0.00	0.00	0.00	0.00	-
YoY %	65.85%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	165.85%	100.00%	-	-	-	-	-	-
P/NAPS	5.02	6.41	3.30	5.56	4.07	2.17	1.24	26.23%
YoY %	-21.68%	94.24%	-40.65%	36.61%	87.56%	75.00%	-	-
Horiz. %	404.84%	516.94%	266.13%	448.39%	328.23%	175.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	31/07/18	25/07/17	26/07/16	28/07/15	05/08/14	30/07/13	24/07/12	-
Price	2.50	6.17	3.27	6.10	4.65	2.60	1.39	-
P/RPS	23.30	27.70	16.08	19.26	14.38	8.32	5.37	27.69%
YoY %	-15.88%	72.26%	-16.51%	33.94%	72.84%	54.93%	-	-
Horiz. %	433.89%	515.83%	299.44%	358.66%	267.78%	154.93%	100.00%	-
P/EPS	178.43	246.80	141.56	95.61	75.36	50.49	38.40	29.16%
YoY %	-27.70%	74.34%	48.06%	26.87%	49.26%	31.48%	-	-
Horiz. %	464.66%	642.71%	368.65%	248.98%	196.25%	131.48%	100.00%	-
EY	0.56	0.41	0.71	1.05	1.33	1.98	2.60	-22.56%
YoY %	36.59%	-42.25%	-32.38%	-21.05%	-32.83%	-23.85%	-	-
Horiz. %	21.54%	15.77%	27.31%	40.38%	51.15%	76.15%	100.00%	-
DY	1.20	0.81	0.00	0.00	0.00	0.00	0.00	-
YoY %	48.15%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	148.15%	100.00%	-	-	-	-	-	-
P/NAPS	5.68	6.49	3.24	5.70	4.47	2.60	1.45	25.54%
YoY %	-12.48%	100.31%	-43.16%	27.52%	71.92%	79.31%	-	-
Horiz. %	391.72%	447.59%	223.45%	393.10%	308.28%	179.31%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos